Gross Realisation $2,625,000
( 3 x $875K)
Costs
GST 170,000
Agency Fees/Marketing 60,000
Council 50,000
Holding Costs 100,000
TOTAL 380,000
Construction Costs
x 430 sqm @ 2,300 989,000
@ 2,500 1,075,000
@ 2,700 1,161,000
Lets assume 2,500 per sqm
TOTAL COSTS - $1,075,000 PLUS $380,000 = $1,455,000
ADD CONTINGENCY - $45,000 = $1,500,000
Sales 2,625,000
less cost 1,500,000
Leaves $1,125,000 for land cost PLUS profit
Assume Profit Margin of only 10 % - leaves land with value of around $900,000